Pentair PLC
NYSE:PNR

Watchlist Manager
Pentair PLC Logo
Pentair PLC
NYSE:PNR
Watchlist
Price: 93.29 USD 2.81% Market Closed
Market Cap: 15.3B USD

Relative Value

The Relative Value of one PNR stock under the Base Case scenario is 88.84 USD. Compared to the current market price of 93.29 USD, Pentair PLC is Overvalued by 5%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PNR Relative Value
Base Case
88.84 USD
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
21
Median 3Y
2.7
Median 5Y
2.8
Industry
1.5
Forward
3.7
vs History
23
vs Industry
31
Median 3Y
20.6
Median 5Y
21.2
Industry
19.8
Forward
19.6
vs History
52
vs Industry
29
Median 3Y
19.9
Median 5Y
18.3
Industry
14.2
vs History
46
vs Industry
10
Median 3Y
29.3
Median 5Y
29.2
Industry
20
vs History
33
vs Industry
17
Median 3Y
3.6
Median 5Y
3.9
Industry
1.7
vs History
9
vs Industry
18
Median 3Y
3.2
Median 5Y
3.1
Industry
1.6
Forward
4.1
vs History
15
vs Industry
28
Median 3Y
8.8
Median 5Y
8.8
Industry
5.9
vs History
14
vs Industry
29
Median 3Y
15.2
Median 5Y
15.7
Industry
11.9
Forward
15.4
vs History
11
vs Industry
32
Median 3Y
17.6
Median 5Y
18.1
Industry
15.5
Forward
16.8
vs History
47
vs Industry
26
Median 3Y
22.8
Median 5Y
20
Industry
14.3
vs History
55
vs Industry
23
Median 3Y
25.9
Median 5Y
22.3
Industry
17.7
vs History
26
vs Industry
21
Median 3Y
2.2
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

PNR Competitors Multiples
Pentair PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Pentair PLC
NYSE:PNR
15.4B USD 3.8 23.8 18.2 20.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
79.7B USD 4 25.2 17.4 21.3
SE
Atlas Copco AB
STO:ATCO A
740.1B SEK 4.2 25.3 16.2 20.1
US
Illinois Tool Works Inc
NYSE:ITW
71.1B USD 4.5 21.1 17.3 19
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.4T JPY 1.9 36.6 18.1 26.5
US
Otis Worldwide Corp
NYSE:OTIS
38.5B USD 2.7 25.1 23 25.4
CH
Schindler Holding AG
SIX:SCHP
31.8B CHF 2.8 33.4 17.8 22.4
FI
Kone Oyj
OMXH:KNEBV
28.2B EUR 2.5 29.4 17.7 21.8
US
Ingersoll Rand Inc
NYSE:IR
30.9B USD 4.3 36.9 17.6 23.5
US
Xylem Inc
NYSE:XYL
30.2B USD 3.5 33.9 19 29
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Pentair PLC
NYSE:PNR
Average EV/EBITDA: 15 636.6
18.2
8%
2.3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
17.4
8%
2.2
SE
Atlas Copco AB
STO:ATCO A
16.2
6%
2.7
US
Illinois Tool Works Inc
NYSE:ITW
17.3
3%
5.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
18.1
19%
1
US
Otis Worldwide Corp
NYSE:OTIS
23
8%
2.9
CH
Schindler Holding AG
SIX:SCHP
17.8
8%
2.2
FI
K
Kone Oyj
OMXH:KNEBV
17.7
10%
1.8
US
Ingersoll Rand Inc
NYSE:IR
17.6
10%
1.8
US
Xylem Inc
NYSE:XYL
19
12%
1.6